Property Info
- MLS S5143587
- Unit No 306
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 875
- Living Area (sqft) 771
- Foundation Slab
- Min Lease Slab
- HOA Fees $291.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate2.6 | Gross Yield6.5% | Annual Rent$9,060.00 | Property Taxes$1,976.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,060.00 $755.00 / mo | $45,300.00 $755.00 / mo | $90,600.00 $755.00 / mo | |||
| Estimated Expenses | $1,976.75 | $9,883.75 | $19,767.50 | |||
| Net Cash Flow | $7,083.25 | $35,416.25 | $70,832.50 | |||
| HOA Fees | $3,492.00 | $17,460.00 | $34,920.00 |